Flat BS11 1 bed 1 bath

Davis Street, Avonmouth BS11

South West, England · BS11

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£11,323

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£30,858

↗ 19%After 5 Years

Return On Investment

86%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,952	£12,131	£12,435	£12,745	£13,128	£62,391
Total Expenses	£9,541	£9,605	£9,678	£9,753	£9,834	£48,412
Profit Before Tax	£2,411	£2,526	£2,756	£2,992	£3,294	£13,979
Profit After Tax	£1,953	£2,046	£2,232	£2,424	£2,668	£11,323
Change In Property Value	£3,199	£3,263	£6,656	£8,653	£9,086	£30,858
Net Return	£5,152	£5,309	£8,889	£11,077	£11,754	£42,181
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	11%	18%	23%	24%	86%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change